Terraced N4 3 beds 2 baths

Roseberry Gardens, Haringey, London N4

London, England · N4

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£93,159

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 14%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£52,800	£53,592	£54,396	£55,756	£57,150	£273,693
Total Expenses	£31,520	£31,612	£31,702	£31,849	£31,999	£158,682
Profit Before Tax	£21,280	£21,980	£22,694	£23,907	£25,151	£115,012
Profit After Tax	£17,237	£17,804	£18,382	£19,365	£20,372	£93,159
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£17,245	£33,804	£46,942	£57,370	£46,849	£202,211
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	6%	13%	17%	21%	17%	75%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change